3624
34.15
TWD+0.45 (1.34%)
2025.04.02收盤
光頡-現金流量表
合併現金流量表
第四季 (最新)
單季
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
營業活動之現金流量-間接法 | ||||||||||||||||||||||||||
繼續營業單位稅前淨利(淨損) | 49,878 | 20,241 | 91,435 | 179,338 | 54,260 | (34,227) | 63,508 | 23,667 | 25,628 | 9,527 | 68,318 | 53,413 | 34,590 | |||||||||||||
本期稅前淨利(淨損) | 49,878 | 20,241 | 91,435 | 179,338 | 54,260 | (34,227) | 63,508 | 23,667 | 25,628 | 9,527 | 68,318 | 53,413 | 34,590 | |||||||||||||
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 53,786 | 58,732 | 56,614 | 50,519 | 50,197 | 51,947 | 46,648 | 44,544 | 42,032 | 38,611 | 31,954 | 25,283 | 23,021 | |||||||||||||
攤銷費用 | 1,312 | 1,235 | 935 | 961 | 874 | 892 | 779 | 723 | 1,274 | 1,298 | 1,511 | 889 | 2,206 | |||||||||||||
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (815) | 321 | (1,763) | 707 | 123 | (3,972) | 3,232 | (1,242) | 1,509 | 165 | (2,767) | (664) | 3,353 | |||||||||||||
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (1,528) | (1,282) | (641) | (25) | (2,208) | (795) | 1,947 | (1,086) | 636 | (1,117) | (2,335) | (632) | (4,311) | |||||||||||||
利息費用 | 361 | 459 | 477 | 653 | 525 | 787 | 773 | 1,007 | 1,367 | 2,023 | 2,519 | 1,040 | 0 | |||||||||||||
利息收入 | (4,791) | (3,803) | (2,207) | (1,008) | (889) | (818) | (1,742) | |||||||||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 107 | 3 | 9 | 1 | 0 | (324) | 5,773 | |||||||||||||||||||
收益費損項目合計 | 48,432 | 55,665 | 53,424 | 51,808 | 48,622 | 47,717 | 112,303 | 48,103 | 42,581 | 36,905 | 22,880 | 23,907 | 24,174 | |||||||||||||
與營業活動相關之資產/負債變動數 | ||||||||||||||||||||||||||
與營業活動相關之資產之淨變動 | ||||||||||||||||||||||||||
強制透過損益按公允價值衡量之金融資產(增加)減少 | (282,531) | 109,140 | (97,125) | 0 | (118,374) | 0 | ||||||||||||||||||||
應收票據(增加)減少 | (2,089) | (1,339) | 7,939 | (8,977) | (17,639) | (3,629) | 1,785 | 2,571 | 3,540 | 3,516 | 9,889 | (8,912) | 4,587 | |||||||||||||
應收帳款(增加)減少 | 107,145 | 82,216 | 132,915 | 2,806 | (32,737) | 11,761 | (5,788) | 28,706 | (17,078) | 31,809 | 26,658 | 12,444 | 22,495 | |||||||||||||
應收帳款-關係人(增加)減少 | 1,892 | (1,033) | 569 | (1,823) | (869) | (118) | 5 | (29) | (121) | (788) | (960) | 2 | (7) | |||||||||||||
其他應收款(增加)減少 | 1,691 | (841) | 720 | 2,682 | (756) | 710 | 2,695 | (1,096) | 451 | 724 | (2,063) | (4,213) | (3,373) | |||||||||||||
其他應收款-關係人(增加)減少 | (55) | (966) | (12) | (1) | (3) | 42 | ||||||||||||||||||||
存貨(增加)減少 | 40,810 | 2,022 | (953) | (71,402) | 514 | 52,804 | (35,948) | (2,118) | (3,919) | 4,513 | (12,695) | (18,505) | (15,539) | |||||||||||||
預付款項(增加)減少 | 11,176 | (15,838) | 18,236 | 48,637 | 16,225 | 10,955 | 22,980 | 3,273 | 3,540 | 9,082 | 5,878 | 3,698 | 19,272 | |||||||||||||
其他流動資產(增加)減少 | 1,769 | 1,818 | 262 | 373 | 586 | 619 | 1,031 | |||||||||||||||||||
與營業活動相關之資產之淨變動合計 | (120,192) | 175,179 | 62,551 | (27,705) | (153,053) | 73,144 | (34,822) | 39,053 | (27,653) | 78,568 | 26,785 | (29,757) | 19,467 | |||||||||||||
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付帳款增加(減少) | (37,727) | (9,494) | (35,531) | (7,469) | 3,601 | 4,796 | (47,755) | 21,660 | (2,237) | 303 | (14,252) | 8,194 | (7,032) | |||||||||||||
應付帳款-關係人增加(減少) | (11,305) | (2,879) | (1,256) | (10,661) | (1,634) | 2,886 | (2,202) | 2,022 | 5,877 | |||||||||||||||||
其他應付款增加(減少) | 14,007 | 3,492 | 9,427 | 41,301 | 16,166 | (4,841) | 1,578 | 12,920 | 18,155 | 4,797 | 14,275 | 11,274 | 883 | |||||||||||||
其他流動負債增加(減少) | (9,820) | 1,011 | 2,502 | 8,379 | (2,552) | (3,190) | 4,327 | |||||||||||||||||||
與營業活動相關之負債之淨變動合計 | (46,033) | (10,066) | (27,054) | 29,225 | 15,899 | (1,862) | (44,987) | 30,069 | 21,027 | 10,463 | 875 | 35,712 | (4,584) | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (166,225) | 165,113 | 35,497 | 1,520 | (137,154) | 71,282 | (79,809) | 69,122 | (6,626) | 89,031 | 27,660 | 5,955 | 14,883 | |||||||||||||
調整項目合計 | (117,793) | 220,778 | 88,921 | 53,328 | (88,532) | 118,999 | 32,494 | 117,225 | 35,955 | 125,936 | 50,540 | 29,862 | 39,057 | |||||||||||||
營運產生之現金流入(流出) | (67,915) | 241,019 | 180,356 | 232,666 | (34,272) | 84,772 | 96,002 | 140,892 | 61,583 | 135,463 | 118,858 | 83,275 | 73,647 | |||||||||||||
收取之利息 | 4,899 | 3,700 | 2,359 | 982 | 844 | 788 | 2,177 | 1,934 | 3,015 | 2,817 | 8,087 | 703 | 92 | |||||||||||||
支付之利息 | (270) | (345) | (414) | (549) | (440) | (672) | (778) | (1,008) | (1,380) | (2,022) | (2,573) | (858) | 0 | |||||||||||||
退還(支付)之所得稅 | (2,552) | (6,329) | (3,649) | (2,720) | (2,761) | (1,984) | (10,001) | (81) | (190) | (299) | (821) | (4,417) | (8) | |||||||||||||
營業活動之淨現金流入(流出) | (65,838) | 238,045 | 178,652 | 230,379 | (36,629) | 82,904 | 87,400 | 141,737 | 63,028 | 135,959 | 123,551 | 78,703 | 73,731 | |||||||||||||
投資活動之現金流量 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (93,642) | (23) | 79 | (65,173) | (67) | 239 | ||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 17,817 | 21,983 | 13,052 | 17,365 | 4,393 | 8,800 | 22,767 | |||||||||||||||||||
取得不動產、廠房及設備 | (29,827) | (47,145) | (58,661) | (58,101) | (12,822) | (38,689) | (75,775) | (48,583) | (40,556) | (45,920) | (48,947) | (92,426) | (11,059) | |||||||||||||
存出保證金增加 | (10) | (748) | (424) | 100 | 0 | 512 | 10 | (39) | ||||||||||||||||||
取得無形資產 | (1,223) | (985) | (100) | 1 | (3,269) | (1,823) | (712) | (363) | (170) | (559) | (323) | (7,917) | (1,073) | |||||||||||||
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
投資活動之淨現金流入(流出) | (106,877) | (26,170) | (46,054) | (105,908) | (11,765) | (31,118) | (109,289) | (49,082) | (47,996) | (101,846) | (20,674) | (399,092) | (21,980) | |||||||||||||
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 0 | 0 | 0 | 80,000 | 0 | 10,000 | 0 | 20,000 | 60,000 | 150,000 | 90,000 | |||||||||||||||
短期借款減少 | 0 | 0 | (10,000) | (90,000) | 0 | (10,000) | (10,000) | (60,000) | (90,000) | (150,000) | ||||||||||||||||
償還長期借款 | (4,920) | (4,834) | (4,770) | (7,020) | (6,970) | (6,865) | (6,809) | (5,163) | (2,105) | (2,056) | (93,684) | 0 | 0 | |||||||||||||
存入保證金增加 | 165 | (226) | (150) | 0 | (154) | 0 | 0 | (5) | 141 | |||||||||||||||||
租賃本金償還 | (2,410) | (2,306) | (1,602) | (1,625) | (1,610) | (1,541) | ||||||||||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
籌資活動之淨現金流入(流出) | (7,165) | (7,367) | (16,522) | (18,670) | (8,671) | (8,560) | (16,788) | 4,779 | (32,003) | (2,061) | (3,543) | 209,043 | (777) | |||||||||||||
匯率變動對現金及約當現金之影響 | 1,550 | (2,744) | (624) | (2,321) | (3,535) | 94 | (1,893) | (176) | 1,471 | 2,818 | (2,496) | (907) | (51) | |||||||||||||
本期現金及約當現金增加(減少)數 | (178,330) | 201,764 | 115,452 | 103,480 | (60,600) | 43,320 | (40,570) | 97,258 | (15,500) | 34,870 | 96,838 | (112,253) | 50,923 | |||||||||||||
期初現金及約當現金餘額 | 0 | 0 | 0 | 0 | 0 | 0 | 669,909 | 705,814 | 883,190 | 296,781 | 470,793 | 410,967 | 440,101 | |||||||||||||
期末現金及約當現金餘額 | (178,330) | 201,764 | 115,452 | 103,480 | (60,600) | 43,320 | 612,806 | 669,909 | 705,814 | 883,190 | 296,781 | 470,793 | 410,967 | |||||||||||||
資產負債表帳列之現金及約當現金 | 681,702 | 17.24% | 792,389 | 20.58% | 828,616 | 20.3% | 777,171 | 19.5% | 514,364 | 16.04% | 515,947 | 16.69% | 612,806 | 18.28% | 669,909 | 22.06% | 705,814 | 23.28% | 883,190 | 25.97% | 296,781 | 8.59% | 470,793 | 17.75% | 410,967 | 19.41% |
今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
營業活動之現金流量-間接法 | ||||||||||||||||||||||||||
繼續營業單位稅前淨利(淨損) | 299,114 | 11.59% | 325,347 | 12.74% | 738,903 | 23.37% | 592,898 | 19.09% | 192,150 | 9.04% | 179,900 | 8.39% | 342,849 | 12.92% | 100,570 | 5.44% | 101,882 | 5.92% | 181,514 | 11.72% | 178,818 | 12.44% | 213,900 | 16.23% | 193,358 | 16.06% |
本期稅前淨利(淨損) | 299,114 | 91.11% | 325,347 | 60.57% | 738,903 | 122.39% | 592,898 | 92.05% | 192,150 | 94.07% | 179,900 | 85.18% | 342,849 | 82.13% | 100,570 | 33.59% | 101,882 | 52.08% | 181,514 | 45.61% | 178,818 | 130.57% | 213,900 | 53.03% | 193,358 | 102.53% |
調整項目 | ||||||||||||||||||||||||||
收益費損項目 | ||||||||||||||||||||||||||
折舊費用 | 216,265 | 65.88% | 236,032 | 43.94% | 212,083 | 35.13% | 201,797 | 31.33% | 202,696 | 99.23% | 198,500 | 93.99% | 184,546 | 44.21% | 173,109 | 57.81% | 163,521 | 83.6% | 145,961 | 36.68% | 123,021 | 89.83% | 94,484 | 23.42% | 87,349 | 46.32% |
攤銷費用 | 4,797 | 1.46% | 3,933 | 0.73% | 3,720 | 0.62% | 3,848 | 0.6% | 3,542 | 1.73% | 3,501 | 1.66% | 2,976 | 0.71% | 3,166 | 1.06% | 5,716 | 2.92% | 5,577 | 1.4% | 5,961 | 4.35% | 4,835 | 1.2% | 4,108 | 2.18% |
預期信用減損損失(利益)數/呆帳費用提列(轉列收入)數 | (478) | -0.15% | (855) | -0.16% | 675 | 0.11% | 4,139 | 0.64% | (7,638) | -3.74% | 3,773 | 1.79% | 883 | 0.21% | (22) | -0.01% | 3,665 | 1.87% | 1,369 | 0.34% | (287) | -0.21% | 1,171 | 0.29% | 9,805 | 5.2% |
透過損益按公允價值衡量金融資產及負債之淨損失(利益) | (7,706) | -2.35% | (6,624) | -1.23% | 1,997 | 0.33% | 621 | 0.1% | (4,948) | -2.42% | (4,473) | -2.12% | 4,372 | 1.05% | (3,109) | -1.04% | 3,831 | 1.96% | (2,781) | -0.7% | (3,247) | -2.37% | (5,026) | -1.25% | (14,699) | -7.79% |
利息費用 | 2,650 | 0.81% | 1,888 | 0.35% | 2,162 | 0.36% | 2,371 | 0.37% | 2,449 | 1.2% | 3,282 | 1.55% | 3,641 | 0.87% | 4,169 | 1.39% | 5,970 | 3.05% | 9,210 | 2.31% | 9,676 | 7.07% | 1,060 | 0.26% | 10 | 0.01% |
利息收入 | (9,979) | -3.04% | (9,402) | -1.75% | (6,134) | -1.02% | (3,364) | -0.52% | (3,039) | -1.49% | (3,588) | -1.7% | (5,066) | -1.21% | ||||||||||||
處分及報廢不動產、廠房及設備損失(利益) | 110 | 0.03% | 24 | 0% | 467 | 0.08% | (607) | -0.09% | (3,297) | -1.61% | (5,715) | -2.71% | 35,524 | 8.51% | ||||||||||||
收益費損項目合計 | 205,659 | 62.64% | 224,996 | 41.89% | 214,970 | 35.61% | 208,805 | 32.42% | 189,765 | 92.9% | 192,596 | 91.2% | 360,378 | 86.33% | 181,818 | 60.72% | 172,065 | 87.96% | 137,459 | 34.54% | 121,218 | 88.51% | 93,237 | 23.11% | 85,765 | 45.48% |
與營業活動相關之資產/負債變動數 | ||||||||||||||||||||||||||
與營業活動相關之資產之淨變動 | ||||||||||||||||||||||||||
強制透過損益按公允價值衡量之金融資產(增加)減少 | (257,793) | -78.53% | 117,589 | 21.89% | (389,988) | -64.6% | 229,757 | 35.67% | (47,800) | -23.4% | (145,334) | -68.82% | ||||||||||||||
應收票據(增加)減少 | 1,449 | 0.44% | (5,040) | -0.94% | 28,110 | 4.66% | (27,744) | -4.31% | (8,087) | -3.96% | (245) | -0.12% | (5,266) | -1.26% | 6,541 | 2.18% | 5,651 | 2.89% | 3,760 | 0.94% | 8,049 | 5.88% | (13,017) | -3.23% | 5,442 | 2.89% |
應收帳款(增加)減少 | 15,633 | 4.76% | 56,881 | 10.59% | 139,597 | 23.12% | (182,853) | -28.39% | (89,160) | -43.65% | 211,713 | 100.25% | (214,636) | -51.42% | (7,396) | -2.47% | (41,198) | -21.06% | (25,384) | -6.38% | (25,148) | -18.36% | (37,353) | -9.26% | (34,878) | -18.49% |
應收帳款-關係人(增加)減少 | 1,127 | 0.34% | (431) | -0.08% | 420 | 0.07% | (417) | -0.06% | (1,101) | -0.54% | (308) | -0.15% | 121 | 0.03% | (11) | 0% | 1,438 | 0.74% | (71) | -0.02% | (1,401) | -1.02% | (13) | 0% | 111 | 0.06% |
其他應收款(增加)減少 | 1,625 | 0.49% | (892) | -0.17% | 12,049 | 2% | (9,061) | -1.41% | (7,071) | -3.46% | 15,043 | 7.12% | (9,620) | -2.3% | (4,341) | -1.45% | (1,218) | -0.62% | 1,875 | 0.47% | 2,612 | 1.91% | (4,823) | -1.2% | (2,211) | -1.17% |
其他應收款-關係人(增加)減少 | 675 | 0.21% | (492) | -0.09% | (725) | -0.12% | 3 | 0% | 21 | 0.01% | 1,089 | 0.52% | (1,581) | -0.38% | ||||||||||||
存貨(增加)減少 | 102,735 | 31.29% | 45,892 | 8.54% | 103,766 | 17.19% | (347,019) | -53.88% | (81,530) | -39.91% | 50,120 | 23.73% | (165,118) | -39.56% | (57,397) | -19.17% | 25,892 | 13.24% | (22,441) | -5.64% | (57,822) | -42.22% | (43,108) | -10.69% | 28,807 | 15.27% |
預付款項(增加)減少 | 7,552 | 2.3% | (24,946) | -4.64% | 6,649 | 1.1% | (11,472) | -1.78% | 3,435 | 1.68% | (10,804) | -5.12% | 3,411 | 0.82% | (7,534) | -2.52% | (5,369) | -2.74% | 5,093 | 1.28% | (4,892) | -3.57% | (1,279) | -0.32% | 13,506 | 7.16% |
其他流動資產(增加)減少 | (194) | -0.06% | 123 | 0.02% | (82) | -0.01% | 31 | 0% | 76 | 0.04% | (20) | -0.01% | (187) | -0.04% | ||||||||||||
與營業活動相關之資產之淨變動合計 | (127,191) | -38.74% | 188,684 | 35.13% | (100,204) | -16.6% | (348,775) | -54.15% | (231,217) | -113.19% | 121,254 | 57.41% | (406,048) | -97.27% | (14,870) | -4.97% | (75,617) | -38.66% | 51,800 | 13.02% | (158,689) | -115.88% | 107,309 | 26.6% | (73,438) | -38.94% |
與營業活動相關之負債之淨變動 | ||||||||||||||||||||||||||
應付帳款增加(減少) | (19,813) | -6.04% | 8,381 | 1.56% | (128,113) | -21.22% | 91,528 | 14.21% | 55,059 | 26.95% | (127,282) | -60.27% | 99,883 | 23.93% | 32,392 | 10.82% | 27,030 | 13.82% | 11,571 | 2.91% | 13,433 | 9.81% | 16,949 | 4.2% | 394 | 0.21% |
應付帳款-關係人增加(減少) | 1,556 | 0.47% | 4,179 | 0.78% | 1,063 | 0.18% | 1,964 | 0.3% | (1,102) | -0.54% | (25,678) | -12.16% | 14,829 | 3.55% | 7,176 | 2.4% | 12,020 | 6.14% | ||||||||
其他應付款增加(減少) | 4,418 | 1.35% | (80,555) | -15% | 21,293 | 3.53% | 119,859 | 18.61% | 10,497 | 5.14% | (28,846) | -13.66% | 35,128 | 8.42% | 5,244 | 1.75% | 5,587 | 2.86% | 9,855 | 2.48% | 23,251 | 16.98% | 4,115 | 1.02% | 10,753 | 5.7% |
其他流動負債增加(減少) | (2,261) | -0.69% | (3,947) | -0.73% | (5,717) | -0.95% | 10,336 | 1.6% | (241) | -0.12% | (4,143) | -1.96% | 7,503 | 1.8% | ||||||||||||
與營業活動相關之負債之淨變動合計 | (16,100) | -4.9% | (71,942) | -13.39% | (114,706) | -19% | 222,723 | 34.58% | 66,329 | 32.47% | (187,023) | -88.56% | 155,244 | 37.19% | 41,973 | 14.02% | 34,860 | 17.82% | 26,196 | 6.58% | 24,525 | 17.91% | 37,442 | 9.28% | 10,886 | 5.77% |
與營業活動相關之資產及負債之淨變動合計 | (143,291) | -43.65% | 116,742 | 21.73% | (214,910) | -35.6% | (126,052) | -19.57% | (164,888) | -80.72% | (65,769) | -31.14% | (250,804) | -60.08% | 27,103 | 9.05% | (40,757) | -20.84% | 77,996 | 19.6% | (134,164) | -97.97% | 144,751 | 35.88% | (62,552) | -33.17% |
調整項目合計 | 62,368 | 19% | 341,738 | 63.62% | 60 | 0.01% | 82,753 | 12.85% | 24,877 | 12.18% | 126,827 | 60.05% | 109,574 | 26.25% | 208,921 | 69.77% | 131,308 | 67.13% | 215,455 | 54.14% | (12,946) | -9.45% | 237,988 | 59% | 23,213 | 12.31% |
營運產生之現金流入(流出) | 361,482 | 110.11% | 667,085 | 124.19% | 738,963 | 122.4% | 675,651 | 104.9% | 217,027 | 106.25% | 306,727 | 145.24% | 452,423 | 108.38% | 309,491 | 103.36% | 233,190 | 119.21% | 396,969 | 99.75% | 165,872 | 121.12% | 451,888 | 112.03% | 216,571 | 114.84% |
收取之利息 | 10,011 | 3.05% | 9,377 | 1.75% | 6,335 | 1.05% | 3,314 | 0.51% | 2,830 | 1.39% | 3,939 | 1.87% | 4,981 | 1.19% | 6,719 | 2.24% | 11,586 | 5.92% | 34,561 | 8.68% | 18,019 | 13.16% | 1,984 | 0.49% | 936 | 0.5% |
支付之利息 | (2,250) | -0.69% | (1,529) | -0.28% | (1,935) | -0.32% | (1,996) | -0.31% | (2,098) | -1.03% | (2,857) | -1.35% | (3,670) | -0.88% | (4,235) | -1.41% | (6,073) | -3.1% | (9,274) | -2.33% | (9,529) | -6.96% | (858) | -0.21% | (10) | -0.01% |
退還(支付)之所得稅 | (40,949) | -12.47% | (137,802) | -25.66% | (139,628) | -23.13% | (32,869) | -5.1% | (13,494) | -6.61% | (96,619) | -45.75% | (36,307) | -8.7% | (12,549) | -4.19% | (43,095) | -22.03% | (24,310) | -6.11% | (37,415) | -27.32% | (49,639) | -12.31% | (28,906) | -15.33% |
營業活動之淨現金流入(流出) | 328,294 | 100% | 537,131 | 100% | 603,735 | 100% | 644,100 | 100% | 204,265 | 100% | 211,190 | 100% | 417,427 | 100% | 299,426 | 100% | 195,608 | 100% | 397,946 | 100% | 136,947 | 100% | 403,375 | 100% | 188,591 | 100% |
投資活動之現金流量 | ||||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (117,065) | 42.69% | (65,931) | 28.05% | (57,485) | 35.23% | (125,898) | 36.69% | (12,845) | 17.98% | (78,359) | 55.75% | ||||||||||||||
處分按攤銷後成本衡量之金融資產 | 17,817 | -6.5% | 39,559 | -16.83% | 168,033 | -102.99% | 17,365 | -5.06% | 25,690 | -35.97% | 128,359 | -91.32% | 27,361 | -8.07% | ||||||||||||
取得不動產、廠房及設備 | (170,918) | 62.33% | (200,425) | 85.27% | (269,534) | 165.2% | (233,427) | 68.03% | (83,125) | 116.38% | (261,480) | 186.02% | (317,369) | 93.63% | (175,542) | 99.8% | (133,942) | -162.07% | (224,056) | -54.06% | (336,156) | 33.4% | (182,838) | 32.42% | (127,739) | 98.43% |
處分不動產、廠房及設備 | 30 | -0.01% | 0 | 0% | 200 | -0.12% | 710 | -0.21% | 3,305 | -4.63% | 10,588 | -7.53% | 44,138 | -13.02% | ||||||||||||
存出保證金增加 | (10) | 0% | (748) | 0.32% | (251) | 0.15% | (400) | 0.12% | 0 | 0% | (274) | 0.16% | (749) | -0.91% | (857) | -0.21% | ||||||||||
取得無形資產 | (4,056) | 1.48% | (7,514) | 3.2% | (4,123) | 2.53% | (1,453) | 0.42% | (4,454) | 6.24% | (4,682) | 3.33% | (4,637) | 1.37% | (2,819) | 1.6% | (3,423) | -4.14% | (2,712) | -0.65% | (2,607) | 0.26% | (11,300) | 2% | (1,923) | 1.48% |
取得使用權資產 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
投資活動之淨現金流入(流出) | (274,202) | 100% | (235,059) | 100% | (163,160) | 100% | (343,103) | 100% | (71,426) | 100% | (140,565) | 100% | (338,978) | 100% | (175,885) | 100% | 82,642 | 100% | 414,434 | 100% | (1,006,600) | 100% | (563,888) | 100% | (129,778) | 100% |
籌資活動之現金流量 | ||||||||||||||||||||||||||
短期借款增加 | 140,158 | -82.65% | 1,000 | -0.3% | 55,000 | -14.27% | 215,000 | -558.02% | 45,000 | -34.22% | 70,000 | -40.93% | 30,000 | -21.75% | 150,000 | -93.76% | 300,000 | -64.97% | 550,000 | -241.9% | 472,000 | 67.59% | 100,000 | 44.74% | 0 | 0% |
短期借款減少 | (140,158) | 82.65% | (6,000) | 1.78% | (155,000) | 40.21% | (125,000) | 324.43% | (60,000) | 45.62% | (60,000) | 35.09% | (140,000) | 101.49% | (330,000) | 206.27% | (460,000) | 99.62% | (652,000) | 286.77% | ||||||
償還長期借款 | (19,543) | 11.52% | (19,208) | 5.7% | (21,339) | 5.54% | (28,003) | 72.68% | (27,739) | 21.09% | (34,765) | 20.33% | (26,766) | 19.4% | (16,022) | 10.01% | (8,349) | 1.81% | (8,158) | 3.59% | (107,336) | -15.37% | 0 | 0% | (1,000) | 1.13% |
存入保證金增加 | 302 | -0.18% | 0 | 0% | 440 | -0.11% | 0 | 0% | 792 | -0.46% | 0 | 0% | 0 | 0% | 137 | -0.06% | 954 | 0.14% | ||||||||
存入保證金減少 | 0 | 0% | (1) | 0% | 0 | 0% | (116) | 0.3% | (218) | 0.17% | 110 | -0.08% | (288) | 0.18% | ||||||||||||
租賃本金償還 | (9,539) | 5.62% | (7,944) | 2.36% | (6,414) | 1.66% | (6,537) | 16.97% | (6,421) | 4.88% | (6,221) | 3.64% | ||||||||||||||
發放現金股利 | (140,809) | 83.03% | (305,086) | 90.47% | (258,149) | 66.97% | (93,873) | 243.64% | (82,139) | 62.46% | (140,809) | 82.34% | (58,671) | 42.53% | (58,671) | 36.67% | (293,352) | 63.53% | (117,341) | 51.61% | (176,012) | -25.2% | (104,030) | -46.55% | (86,692) | 98.12% |
籌資活動之淨現金流入(流出) | (169,589) | 100% | (337,239) | 100% | (385,462) | 100% | (38,529) | 100% | (131,517) | 100% | (171,003) | 100% | (137,947) | 100% | (159,981) | 100% | (461,768) | 100% | (227,362) | 100% | 698,331 | 100% | 223,496 | 100% | (88,354) | 100% |
匯率變動對現金及約當現金之影響 | 4,810 | (1,060) | (3,668) | 339 | (2,905) | 3,519 | 2,395 | 535 | 6,142 | 1,391 | (2,690) | (3,157) | 407 | |||||||||||||
本期現金及約當現金增加(減少)數 | (110,687) | (36,227) | 51,445 | 262,807 | (1,583) | (96,859) | (57,103) | (35,905) | (177,376) | 586,409 | (174,012) | 59,826 | (29,134) | |||||||||||||
期初現金及約當現金餘額 | 792,389 | 828,616 | 777,171 | 514,364 | 515,947 | 612,806 | ||||||||||||||||||||
期末現金及約當現金餘額 | 681,702 | 792,389 | 828,616 | 777,171 | 514,364 | 515,947 | ||||||||||||||||||||
資產負債表帳列之現金及約當現金 | 681,702 | 792,389 | 828,616 | 777,171 | 514,364 | 515,947 | 612,806 | 669,909 | 705,814 | 883,190 | 296,781 | 470,793 | 410,967 |
需注意:由於會計政策的變動,部分現行會計科目在過往資料中,可能名稱不同,或是合併於其他科目中。此外,過往會計科目也可能消失。 然而我們盡力確保表中各項目之數值與公司公布之財報相符。以上資訊僅供參考,實際數據仍以公司公布之財報為準。
營業活動之現金流
光頡(3624) 2024年第4季「營業活動之現金流」單季為NT$-6,584萬元、較上一季衰退-115.06%;而今年初至今累積為NT$3.28億元、較去年同期衰退-38.88%。
單季
光頡(3624) 最新公布的2024年第4季財報中,本季新增之「營業活動之現金流」為NT$-6,584萬元,較上一季衰退-115.06%,為過去11年同期中的第12高。
同時光頡過去3年、5年與10年的「第4季營業活動之現金流年化成長率」分別為-31.73%、-22.81%與-9.74%。
其中稅前淨利為NT$4,988萬元,收益費損相關之調整項目為NT$4,843萬元,所得稅/利息等之影響數為NT$208萬元
今年初累積至今
今年全年營業活動之現金流累積為NT$3.28億元,較去年同期衰退-38.88%,為過去11年同期中的第7高。
同時光頡過去3年、5年與10年的「全年營業活動之現金流年化成長率」分別為-20.12%、9.22%與9.14%。
其中稅前淨利為NT$2.99億元,收益費損相關之調整項目為NT$2.06億元,所得稅/利息等之影響數為NT$-3,319萬元
營業活動之現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
繼續營業單位稅前淨利(淨損) | 49,878 | 20,241 | 91,435 | 179,338 | 54,260 | (34,227) | 63,508 | 23,667 | 25,628 | 9,527 | 68,318 | 53,413 | 34,590 | |||||||||||||
收益費損項目合計 | 48,432 | 55,665 | 53,424 | 51,808 | 48,622 | 47,717 | 112,303 | 48,103 | 42,581 | 36,905 | 22,880 | 23,907 | 24,174 | |||||||||||||
折舊費用 | 53,786 | 58,732 | 56,614 | 50,519 | 50,197 | 51,947 | 46,648 | 44,544 | 42,032 | 38,611 | 31,954 | 25,283 | 23,021 | |||||||||||||
攤銷費用 | 1,312 | 1,235 | 935 | 961 | 874 | 892 | 779 | 723 | 1,274 | 1,298 | 1,511 | 889 | 2,206 | |||||||||||||
與營業活動相關之資產及負債之淨變動合計 | (166,225) | 165,113 | 35,497 | 1,520 | (137,154) | 71,282 | (79,809) | 69,122 | (6,626) | 89,031 | 27,660 | 5,955 | 14,883 | |||||||||||||
營業活動之淨現金流入(流出) | (65,838) | 238,045 | 178,652 | 230,379 | (36,629) | 82,904 | 87,400 | 141,737 | 63,028 | 135,959 | 123,551 | 78,703 | 73,731 |
營業活動之現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
繼續營業單位稅前淨利(淨損) | 299,114 | 11.59% | 325,347 | 12.74% | 738,903 | 23.37% | 592,898 | 19.09% | 192,150 | 9.04% | 179,900 | 8.39% | 342,849 | 12.92% | 100,570 | 5.44% | 101,882 | 5.92% | 181,514 | 11.72% | 178,818 | 12.44% | 213,900 | 16.23% | 193,358 | 16.06% |
收益費損項目合計 | 205,659 | 62.64% | 224,996 | 41.89% | 214,970 | 35.61% | 208,805 | 32.42% | 189,765 | 92.9% | 192,596 | 91.2% | 360,378 | 86.33% | 181,818 | 60.72% | 172,065 | 87.96% | 137,459 | 34.54% | 121,218 | 88.51% | 93,237 | 23.11% | 85,765 | 45.48% |
折舊費用 | 216,265 | 65.88% | 236,032 | 43.94% | 212,083 | 35.13% | 201,797 | 31.33% | 202,696 | 99.23% | 198,500 | 93.99% | 184,546 | 44.21% | 173,109 | 57.81% | 163,521 | 83.6% | 145,961 | 36.68% | 123,021 | 89.83% | 94,484 | 23.42% | 87,349 | 46.32% |
攤銷費用 | 4,797 | 1.46% | 3,933 | 0.73% | 3,720 | 0.62% | 3,848 | 0.6% | 3,542 | 1.73% | 3,501 | 1.66% | 2,976 | 0.71% | 3,166 | 1.06% | 5,716 | 2.92% | 5,577 | 1.4% | 5,961 | 4.35% | 4,835 | 1.2% | 4,108 | 2.18% |
與營業活動相關之資產及負債之淨變動合計 | (143,291) | -43.65% | 116,742 | 21.73% | (214,910) | -35.6% | (126,052) | -19.57% | (164,888) | -80.72% | (65,769) | -31.14% | (250,804) | -60.08% | 27,103 | 9.05% | (40,757) | -20.84% | 77,996 | 19.6% | (134,164) | -97.97% | 144,751 | 35.88% | (62,552) | -33.17% |
營業活動之淨現金流入(流出) | 328,294 | 100% | 537,131 | 100% | 603,735 | 100% | 644,100 | 100% | 204,265 | 100% | 211,190 | 100% | 417,427 | 100% | 299,426 | 100% | 195,608 | 100% | 397,946 | 100% | 136,947 | 100% | 403,375 | 100% | 188,591 | 100% |
投資活動之淨現金流
光頡(3624) 2024年第4季「投資活動之淨現金流」單季為NT$-1.07億元、較上一季衰退-218.63%;而今年初至今累積為NT$-2.74億元、較去年同期衰退-16.65%。
單季
光頡(3624) 最新公布的2024年第4季財報中,本季新增之「投資活動之淨現金流」為NT$-1.07億元,較上一季衰退-218.63%,為過去11年同期中的第10高。
今年初累積至今
今年全年投資活動之淨現金流累積為NT$-2.74億元,較去年同期衰退-16.65%,為過去11年同期中的第8高。
投資活動之淨現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
投資活動之淨現金流入(流出) | (106,877) | (26,170) | (46,054) | (105,908) | (11,765) | (31,118) | (109,289) | (49,082) | (47,996) | (101,846) | (20,674) | (399,092) | (21,980) | |||||||||||||
取得不動產、廠房及設備 | (29,827) | (47,145) | (58,661) | (58,101) | (12,822) | (38,689) | (75,775) | (48,583) | (40,556) | (45,920) | (48,947) | (92,426) | (11,059) | |||||||||||||
處分不動產、廠房及設備 | 0 | 0 | 0 | 0 | 325 | 3,361 | ||||||||||||||||||||
取得無形資產 | (1,223) | (985) | (100) | 1 | (3,269) | (1,823) | (712) | (363) | (170) | (559) | (323) | (7,917) | (1,073) | |||||||||||||
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0 | ||||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (93,642) | (23) | 79 | (65,173) | (67) | 239 | ||||||||||||||||||||
處分按攤銷後成本衡量之金融資產 | 17,817 | 21,983 | 13,052 | 17,365 | 4,393 | 8,800 | 22,767 | |||||||||||||||||||
按攤銷後成本衡量之金融資產到期還本 |
投資活動之淨現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
投資活動之淨現金流入(流出) | (274,202) | 100% | (235,059) | 100% | (163,160) | 100% | (343,103) | 100% | (71,426) | 100% | (140,565) | 100% | (338,978) | 100% | (175,885) | 100% | 82,642 | 100% | 414,434 | 100% | (1,006,600) | 100% | (563,888) | 100% | (129,778) | 100% |
取得不動產、廠房及設備 | (170,918) | 62.33% | (200,425) | 85.27% | (269,534) | 165.2% | (233,427) | 68.03% | (83,125) | 116.38% | (261,480) | 186.02% | (317,369) | 93.63% | (175,542) | 99.8% | (133,942) | -162.07% | (224,056) | -54.06% | (336,156) | 33.4% | (182,838) | 32.42% | (127,739) | 98.43% |
處分不動產、廠房及設備 | 30 | -0.01% | 0 | 0% | 200 | -0.12% | 710 | -0.21% | 3,305 | -4.63% | 10,588 | -7.53% | 44,138 | -13.02% | ||||||||||||
取得無形資產 | (4,056) | 1.48% | (7,514) | 3.2% | (4,123) | 2.53% | (1,453) | 0.42% | (4,454) | 6.24% | (4,682) | 3.33% | (4,637) | 1.37% | (2,819) | 1.6% | (3,423) | -4.14% | (2,712) | -0.65% | (2,607) | 0.26% | (11,300) | 2% | (1,923) | 1.48% |
處分無形資產 | ||||||||||||||||||||||||||
取得透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
處分透過損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
取得透過其他綜合損益按公允價值衡量之金融資產 | ||||||||||||||||||||||||||
處分透過其他綜合損益按公允價值衡量之金融資產 | 0 | 0% | 63,298 | -45.03% | ||||||||||||||||||||||
取得按攤銷後成本衡量之金融資產 | (117,065) | 42.69% | (65,931) | 28.05% | (57,485) | 35.23% | (125,898) | 36.69% | (12,845) | 17.98% | (78,359) | 55.75% | ||||||||||||||
處分按攤銷後成本衡量之金融資產 | 17,817 | -6.5% | 39,559 | -16.83% | 168,033 | -102.99% | 17,365 | -5.06% | 25,690 | -35.97% | 128,359 | -91.32% | 27,361 | -8.07% | ||||||||||||
按攤銷後成本衡量之金融資產到期還本 |
籌資活動之淨現金流
光頡(3624) 2024年第4季「籌資活動之淨現金流」單季為NT$-716萬元、較上一季成長95.17%;而今年初至今累積為NT$-1.7億元、較去年同期成長49.71%。
單季
光頡(3624) 最新公布的2024年第4季財報中,本季新增之「籌資活動之淨現金流」為NT$-716萬元,較上一季成長95.17%,為過去11年同期中的第5高。
今年初累積至今
今年全年籌資活動之淨現金流累積為NT$-1.7億元,較去年同期成長49.71%,為過去11年同期中的第7高。
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
籌資活動之淨現金流入(流出) | (7,165) | (7,367) | (16,522) | (18,670) | (8,671) | (8,560) | (16,788) | 4,779 | (32,003) | (2,061) | (3,543) | 209,043 | (777) | |||||||||||||
短期借款增加 | 0 | 0 | 0 | 80,000 | 0 | 10,000 | 0 | 20,000 | 60,000 | 150,000 | 90,000 | |||||||||||||||
短期借款減少 | 0 | 0 | (10,000) | (90,000) | 0 | (10,000) | (10,000) | (60,000) | (90,000) | (150,000) | ||||||||||||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 0 | 50,000 | 0 | 100,000 | 0 | ||||||||||||||||||||
償還長期借款 | (4,920) | (4,834) | (4,770) | (7,020) | (6,970) | (6,865) | (6,809) | (5,163) | (2,105) | (2,056) | (93,684) | 0 | 0 | |||||||||||||
發放現金股利 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
庫藏股票買回成本 |
籌資活動之淨現金流-今年初累積至今
(TWD千元) | 2024年全年 | 2023年全年 | 2022年全年 | 2021年全年 | 2020年全年 | 2019年全年 | 2018年全年 | 2017年全年 | 2016年全年 | 2015年全年 | 2014年全年 | 2013年全年 | 2012年全年 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | 金額 | % | |
籌資活動之淨現金流入(流出) | (169,589) | 100% | (337,239) | 100% | (385,462) | 100% | (38,529) | 100% | (131,517) | 100% | (171,003) | 100% | (137,947) | 100% | (159,981) | 100% | (461,768) | 100% | (227,362) | 100% | 698,331 | 100% | 223,496 | 100% | (88,354) | 100% |
短期借款增加 | 140,158 | -82.65% | 1,000 | -0.3% | 55,000 | -14.27% | 215,000 | -558.02% | 45,000 | -34.22% | 70,000 | -40.93% | 30,000 | -21.75% | 150,000 | -93.76% | 300,000 | -64.97% | 550,000 | -241.9% | 472,000 | 67.59% | 100,000 | 44.74% | 0 | 0% |
短期借款減少 | (140,158) | 82.65% | (6,000) | 1.78% | (155,000) | 40.21% | (125,000) | 324.43% | (60,000) | 45.62% | (60,000) | 35.09% | (140,000) | 101.49% | (330,000) | 206.27% | (460,000) | 99.62% | (652,000) | 286.77% | ||||||
發行公司債 | ||||||||||||||||||||||||||
償還公司債 | ||||||||||||||||||||||||||
舉借長期借款 | 0 | 0% | 57,380 | -41.6% | 95,000 | -59.38% | 0 | 0% | 0 | 0% | 0 | 0% | 215,000 | 96.2% | 1,000 | -1.13% | ||||||||||
償還長期借款 | (19,543) | 11.52% | (19,208) | 5.7% | (21,339) | 5.54% | (28,003) | 72.68% | (27,739) | 21.09% | (34,765) | 20.33% | (26,766) | 19.4% | (16,022) | 10.01% | (8,349) | 1.81% | (8,158) | 3.59% | (107,336) | -15.37% | 0 | 0% | (1,000) | 1.13% |
發放現金股利 | (140,809) | 83.03% | (305,086) | 90.47% | (258,149) | 66.97% | (93,873) | 243.64% | (82,139) | 62.46% | (140,809) | 82.34% | (58,671) | 42.53% | (58,671) | 36.67% | (293,352) | 63.53% | (117,341) | 51.61% | (176,012) | -25.2% | (104,030) | -46.55% | (86,692) | 98.12% |
庫藏股票買回成本 |
ifa.ai自當盡力提供正確訊息,但如有疏忽或錯誤遺漏,本公司或關係企業與其任何董事或任何受僱人,恕不負任何法律責任。